Real-time Estimate
Cboe BZX
07:33:01 18/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
21.28
USD
|
+0.59%
|
|
-0.47%
|
-3.84%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,992
|
39,086
|
50,193
|
28,830
|
40,758
|
48,354
|
-
|
-
|
Enterprise Value (EV)
1 |
35,025
|
52,282
|
63,499
|
45,285
|
56,558
|
65,189
|
66,320
|
67,296
|
P/E ratio
|
51
x
|
140
x
|
29.8
x
|
88.7
x
|
44.9
x
|
88.7
x
|
111
x
|
86.2
x
|
Yield
|
3.61%
|
3.21%
|
2.62%
|
4.87%
|
3.63%
|
3.29%
|
3.38%
|
3.55%
|
Capitalization / Revenue
|
7.79
x
|
10
x
|
11.3
x
|
6.14
x
|
7.44
x
|
8.67
x
|
8.02
x
|
7.31
x
|
EV / Revenue
|
10.9
x
|
13.4
x
|
14.3
x
|
9.65
x
|
10.3
x
|
11.7
x
|
11
x
|
10.2
x
|
EV / EBITDA
|
18.6
x
|
23.9
x
|
26.3
x
|
18.3
x
|
20.6
x
|
22.8
x
|
21.3
x
|
19.3
x
|
EV / FCF
|
28.3
x
|
-204
x
|
-77.6
x
|
-14.9
x
|
109
x
|
2,653
x
|
232
x
|
98.5
x
|
FCF Yield
|
3.54%
|
-0.49%
|
-1.29%
|
-6.71%
|
0.92%
|
0.04%
|
0.43%
|
1.01%
|
Price to Book
|
2.53
x
|
1.99
x
|
2.79
x
|
1.66
x
|
2.1
x
|
2.44
x
|
2.52
x
|
2.58
x
|
Nbr of stocks (in thousands)
|
2,08,720
|
2,80,165
|
2,83,787
|
2,87,522
|
3,02,852
|
3,24,502
|
-
|
-
|
Reference price
2 |
119.7
|
139.5
|
176.9
|
100.3
|
134.6
|
149.0
|
149.0
|
149.0
|
Announcement Date
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,209
|
3,904
|
4,428
|
4,692
|
5,477
|
5,579
|
6,030
|
6,610
|
EBITDA
1 |
1,887
|
2,187
|
2,412
|
2,473
|
2,750
|
2,861
|
3,120
|
3,493
|
EBIT
1 |
594.2
|
557.5
|
694
|
590
|
524.5
|
770.5
|
1,036
|
1,206
|
Operating Margin
|
18.52%
|
14.28%
|
15.67%
|
12.57%
|
9.58%
|
13.81%
|
17.19%
|
18.25%
|
Earnings before Tax (EBT)
1 |
611.2
|
400.8
|
1,820
|
411.9
|
1,026
|
634.9
|
547.3
|
696.4
|
Net income
1 |
493
|
263.3
|
1,681
|
337.1
|
908.1
|
527.2
|
446.8
|
541
|
Net margin
|
15.36%
|
6.75%
|
37.98%
|
7.19%
|
16.58%
|
9.45%
|
7.41%
|
8.18%
|
EPS
2 |
2.350
|
1.000
|
5.940
|
1.130
|
3.000
|
1.679
|
1.343
|
1.729
|
Free Cash Flow
1 |
1,239
|
-256.7
|
-818.5
|
-3,040
|
519.7
|
24.57
|
285.8
|
683
|
FCF margin
|
38.6%
|
-6.58%
|
-18.49%
|
-64.79%
|
9.49%
|
0.44%
|
4.74%
|
10.33%
|
FCF Conversion (EBITDA)
|
65.66%
|
-
|
-
|
-
|
18.9%
|
0.86%
|
9.16%
|
19.56%
|
FCF Conversion (Net income)
|
251.28%
|
-
|
-
|
-
|
57.23%
|
4.66%
|
63.95%
|
126.25%
|
Dividend per Share
2 |
4.320
|
4.480
|
4.640
|
4.880
|
4.880
|
4.904
|
5.031
|
5.283
|
Announcement Date
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,111
|
1,127
|
1,139
|
1,192
|
1,233
|
1,339
|
1,366
|
1,402
|
1,370
|
1,331
|
1,380
|
1,418
|
1,443
|
1,428
|
1,460
|
EBITDA
1 |
583.7
|
603
|
611
|
619.8
|
639
|
667.8
|
696.6
|
685.9
|
699.5
|
710.6
|
702.2
|
716.4
|
733.7
|
745.4
|
760.1
|
EBIT
1 |
131.5
|
141.2
|
170.4
|
157.4
|
121
|
177.3
|
154.9
|
58.23
|
134
|
149.4
|
200.6
|
210.4
|
213.5
|
260.5
|
260.8
|
Operating Margin
|
11.83%
|
12.53%
|
14.95%
|
13.2%
|
9.81%
|
13.25%
|
11.33%
|
4.15%
|
9.79%
|
11.22%
|
14.54%
|
14.84%
|
14.8%
|
18.24%
|
17.86%
|
Earnings before Tax (EBT)
1 |
1,095
|
141.3
|
80.27
|
258.4
|
-16.91
|
90.29
|
131.8
|
763.2
|
40.61
|
310.2
|
100.6
|
111.3
|
110.7
|
-
|
-
|
Net income
1 |
1,058
|
63.1
|
53.24
|
226.9
|
-6.093
|
58.55
|
108
|
723.4
|
18.12
|
271.3
|
106.5
|
91.66
|
93.36
|
141
|
145.8
|
Net margin
|
95.18%
|
5.6%
|
4.67%
|
19.03%
|
-0.49%
|
4.37%
|
7.9%
|
51.58%
|
1.32%
|
20.38%
|
7.72%
|
6.47%
|
6.47%
|
9.87%
|
9.99%
|
EPS
2 |
3.710
|
0.2200
|
0.1900
|
0.7500
|
-0.0200
|
0.1900
|
0.3700
|
2.330
|
0.0800
|
0.3500
|
0.2916
|
0.2579
|
0.2724
|
0.3533
|
0.3880
|
Dividend per Share
2 |
1.160
|
1.220
|
1.220
|
1.220
|
1.220
|
1.220
|
-
|
1.220
|
1.220
|
1.220
|
1.222
|
1.222
|
1.222
|
1.224
|
1.224
|
Announcement Date
|
17/02/22
|
28/04/22
|
28/07/22
|
26/10/22
|
16/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
15/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,033
|
13,196
|
13,306
|
16,455
|
15,800
|
16,835
|
17,966
|
18,942
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.318
x
|
6.034
x
|
5.517
x
|
6.655
x
|
5.746
x
|
5.885
x
|
5.758
x
|
5.424
x
|
Free Cash Flow
1 |
1,239
|
-257
|
-819
|
-3,040
|
520
|
24.6
|
286
|
683
|
ROE (net income / shareholders' equity)
|
2.37%
|
1.68%
|
9.41%
|
1.73%
|
4.95%
|
2.97%
|
2.71%
|
3.45%
|
ROA (Net income/ Total Assets)
|
1%
|
0.79%
|
4.64%
|
0.79%
|
2.12%
|
1.39%
|
1.2%
|
1.5%
|
Assets
1 |
49,400
|
33,547
|
36,223
|
42,736
|
42,799
|
38,010
|
37,387
|
35,991
|
Book Value Per Share
2 |
47.30
|
70.30
|
63.30
|
60.40
|
64.00
|
61.00
|
59.10
|
57.70
|
Cash Flow per Share
2 |
7.230
|
6.500
|
6.010
|
5.570
|
5.290
|
6.770
|
7.430
|
7.680
|
Capex
1 |
1,350
|
1,963
|
2,521
|
2,643
|
3,310
|
2,745
|
2,469
|
2,405
|
Capex / Sales
|
42.07%
|
50.29%
|
56.93%
|
56.33%
|
60.43%
|
49.2%
|
40.96%
|
36.38%
|
Announcement Date
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Average target price
149.4
USD Spread / Average Target +0.26% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.35% | 89.79B | | -4.49% | 72.35B | | -15.74% | 41.86B | | +26.95% | 25.87B | | -23.88% | 20.54B | | +7.89% | 11.69B | | -8.72% | 2.28B | | -2.29% | 2.27B | | +2.70% | 879M |
Other Specialized REITs
|